Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.91% first-year return on $287k initial cash invested.
-18.91%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$4,990
Rent
-$4,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,990
Total Expenses
$9,511
Mortgage P&I
137%
$6,818
Property Taxes
18%
$914
Home Insurance
10%
$481
HOA
0%
$0
Property Management
10%
$499
CapEx
5%
$250
Vacancy
6%
$299
Maintenance
5%
$250
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
95 Longwood Ave, Apt 2, Brookline, MA 02446 | $4,300 | 2 | 2 | 1300 | 0.2 mi |
20 Chapel St, Apt A809, Brookline, MA 02446 | $6,125 | 2 | 2 | 1215 | 0.2 mi |
20 Chapel St, Apt A0809, Brookline, MA 02446 | $6,125 | 2 | 2 | 1215 | 0.2 mi |
20 Chapel St, Apt A0709, Brookline, MA 02446 | $5,995 | 2 | 2 | 1215 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality